XML 193 R169.htm IDEA: XBRL DOCUMENT v3.23.1
Information by Segment - By Business Unit (Details)
$ in Millions, $ in Millions
12 Months Ended
Dec. 31, 2022
USD ($)
[1]
Dec. 31, 2022
MXN ($)
Dec. 31, 2021
MXN ($)
Dec. 31, 2020
MXN ($)
Dec. 31, 2022
MXN ($)
Disclosure of operating segments [line items]          
Total revenues $ 34,531 $ 673,202 $ 556,261 $ 492,966  
Gross profit 12,909 251,668 213,713 189,653  
Administrative expenses 1,769 34,486 27,219 22,988  
Selling expenses 8,070 157,340 134,079 123,405  
Other income 56 1,088 5,887 3,343  
Other expenses 147 2,870 3,727 12,381  
Interest expense 837 16,314 16,938 17,516  
Interest income 197 3,842 1,464 2,100  
Other net finance loss   (3,908) 2,090 505  
Income before income taxes and share of the profit of equity method accounted investees 2,139 41,680 41,191 19,311  
Income taxes 738 14,395 14,278 14,819  
Share of the profit of equity method accounted investees, net of tax 383 7,458 10,765 (736)  
Consolidated net income 1,784 34,743 37,678 3,756  
Depreciation and amortization   30,527 27,987 28,049  
Non-cash items other than depreciation and amortization   2,869 2,441 2,421  
Investments in equity method accounted investees 5,317   107,299 98,270 $ 103,669
Total assets 40,973   737,500 684,848 798,815
Total liabilities $ 23,645   402,383 377,661 461,014
Investments in fixed assets     24,055 20,893 34,410
Coca-Cola FEMSA          
Disclosure of operating segments [line items]          
Total revenues   220,251 189,376 178,599  
Proximity Division - Americas          
Disclosure of operating segments [line items]          
Total revenues   233,884 198,066 180,826  
Proximity Europe          
Disclosure of operating segments [line items]          
Total revenues   9,809 0 0  
Health Division          
Disclosure of operating segments [line items]          
Total revenues   74,800 73,027 65,172  
Fuel Division          
Disclosure of operating segments [line items]          
Total revenues   51,502 39,865 34,313  
Logistics and Distribution          
Disclosure of operating segments [line items]          
Total revenues   65,785 42,603 26,060  
Other          
Disclosure of operating segments [line items]          
Total revenues   17,171 13,324 7,996  
Material reconciling items          
Disclosure of operating segments [line items]          
Total revenues   (22,134) (20,244) (20,299)  
Intercompany revenue   (22,134) (20,244) (20,299)  
Gross profit   (3,445) (5,134) (5,152)  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   (5,713) (3,613) (3,722)  
Interest income   (5,029) (3,613) (3,722)  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   395 (154) 485  
Income taxes   0 0 0  
Share of the profit of equity method accounted investees, net of tax   0 0 0  
Depreciation and amortization   (521) (129) (103)  
Non-cash items other than depreciation and amortization   2 0 0  
Investments in equity method accounted investees     0 0 0
Total assets     (74,087) (59,054) (88,943)
Total liabilities     (74,113) (58,821) (88,951)
Investments in fixed assets     (312) (144) (968)
Material reconciling items | Coca-Cola FEMSA          
Disclosure of operating segments [line items]          
Total revenues   (6,489) (5,428) (5,016)  
Intercompany revenue   6,489 5,428 5,016  
Material reconciling items | Proximity Division          
Disclosure of operating segments [line items]          
Intercompany revenue     520 451  
Material reconciling items | Proximity Division - Americas          
Disclosure of operating segments [line items]          
Total revenues   (74) (520) (451)  
Intercompany revenue   74      
Material reconciling items | Proximity Europe          
Disclosure of operating segments [line items]          
Total revenues   0 0 0  
Intercompany revenue   0      
Material reconciling items | Health Division          
Disclosure of operating segments [line items]          
Total revenues   0 0 0  
Intercompany revenue   0 0 0  
Material reconciling items | Fuel Division          
Disclosure of operating segments [line items]          
Total revenues   (311) (57) (9)  
Intercompany revenue   311 57 9  
Material reconciling items | Heineken Investment          
Disclosure of operating segments [line items]          
Intercompany revenue   0 0 0  
Material reconciling items | Logistics and Distribution          
Disclosure of operating segments [line items]          
Total revenues   (6,754) (5,809) (5,508)  
Intercompany revenue   6,754 5,809 5,508  
Material reconciling items | Other          
Disclosure of operating segments [line items]          
Total revenues   (8,506) (8,430) (9,315)  
Intercompany revenue   8,506 8,430 9,315  
Operating segments          
Disclosure of operating segments [line items]          
Total revenues   695,336 576,505 513,265  
Operating segments | Coca-Cola FEMSA          
Disclosure of operating segments [line items]          
Total revenues   226,740 194,804 183,615  
Gross profit   100,300 88,598 82,811  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   6,500 6,192 7,894  
Interest income   2,411 932 1,048  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   25,787 22,852 16,077  
Income taxes   6,547 6,609 5,428  
Share of the profit of equity method accounted investees, net of tax   386 88 (281)  
Depreciation and amortization   10,425 9,834 10,608  
Non-cash items other than depreciation and amortization   1,738 1,613 1,494  
Investments in equity method accounted investees     7,494 7,623 8,452
Total assets     271,567 263,066 277,995
Total liabilities     143,995 140,609 146,119
Investments in fixed assets     13,865 10,354 19,665
Operating segments | Proximity Division          
Disclosure of operating segments [line items]          
Total revenues     198,586 181,277  
Gross profit     84,196 74,296  
Administrative expenses     0 0  
Selling expenses     0 0  
Other income     0 0  
Other expenses     0 0  
Interest expense     6,076 5,932  
Interest income     440 388  
Other net finance loss     0 0  
Income before income taxes and share of the profit of equity method accounted investees     12,580 6,409  
Income taxes     996 (280)  
Share of the profit of equity method accounted investees, net of tax     (120) (18)  
Depreciation and amortization     10,869 10,574  
Non-cash items other than depreciation and amortization     448 739  
Investments in equity method accounted investees     2,899 3,102  
Total assets     129,821 121,200  
Total liabilities     110,765 104,141  
Investments in fixed assets     7,179 6,907  
Operating segments | Proximity Division - Americas          
Disclosure of operating segments [line items]          
Total revenues   233,958 198,586 181,277  
Gross profit   97,586      
Administrative expenses   0      
Selling expenses   0      
Other income   0      
Other expenses   0      
Interest expense   6,851      
Interest income   298      
Other net finance loss   0      
Income before income taxes and share of the profit of equity method accounted investees   5,661      
Income taxes   2,793      
Share of the profit of equity method accounted investees, net of tax   (276)      
Depreciation and amortization   11,518      
Non-cash items other than depreciation and amortization   511      
Investments in equity method accounted investees         2,650
Total assets         143,877
Total liabilities         119,991
Investments in fixed assets         9,931
Operating segments | Proximity Europe          
Disclosure of operating segments [line items]          
Total revenues   9,809 0 0  
Gross profit   4,599      
Administrative expenses   0      
Selling expenses   0      
Other income   0      
Other expenses   0      
Interest expense   145      
Interest income   6      
Other net finance loss   0      
Income before income taxes and share of the profit of equity method accounted investees   218      
Income taxes   302      
Share of the profit of equity method accounted investees, net of tax   0      
Depreciation and amortization   826      
Non-cash items other than depreciation and amortization   5      
Investments in equity method accounted investees         0
Total assets         38,759
Total liabilities         36,647
Investments in fixed assets         544
Operating segments | Health Division          
Disclosure of operating segments [line items]          
Total revenues   74,800 73,027 65,172  
Gross profit   21,983 21,736 19,575  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   1,468 1,465 1,540  
Interest income   86 30 162  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   1,659 1,068 753  
Income taxes   600 1,219 243  
Share of the profit of equity method accounted investees, net of tax   0 0 0  
Depreciation and amortization   3,291 3,355 3,543  
Non-cash items other than depreciation and amortization   394 111 28  
Investments in equity method accounted investees     0 0 1
Total assets     57,463 60,107 60,960
Total liabilities     44,037 46,038 47,798
Investments in fixed assets     2,049 1,694 2,868
Operating segments | Fuel Division          
Disclosure of operating segments [line items]          
Total revenues   51,813 39,922 34,322  
Gross profit   6,560 5,269 4,829  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   1,125 1,119 1,099  
Interest income   338 154 155  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   1,543 455 330  
Income taxes   406 103 126  
Share of the profit of equity method accounted investees, net of tax   0 0 0  
Depreciation and amortization   1,062 972 865  
Non-cash items other than depreciation and amortization   59 14 21  
Investments in equity method accounted investees     19 19 19
Total assets     19,878 19,572 24,102
Total liabilities     16,503 16,466 19,574
Investments in fixed assets     243 549 157
Operating segments | Heineken Investment          
Disclosure of operating segments [line items]          
Total revenues   0 0 0  
Gross profit   0 0 0  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   1 0 0  
Interest income   79 74 61  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   66 59 48  
Income taxes   11 15 12  
Share of the profit of equity method accounted investees, net of tax   7,359 10,775 (434)  
Depreciation and amortization   0 0 0  
Non-cash items other than depreciation and amortization   0 0 0  
Investments in equity method accounted investees     96,349 87,291 92,282
Total assets     101,706 92,444 98,162
Total liabilities     4,383 4,011 1,863
Investments in fixed assets     0 0 0
Operating segments | Logistics and Distribution          
Disclosure of operating segments [line items]          
Total revenues   72,539 48,412 31,568  
Gross profit   16,165 10,569 5,191  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   1,205 430 397  
Interest income   172 1 56  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   1,895 1,854 776  
Income taxes   1,077 982 446  
Share of the profit of equity method accounted investees, net of tax   4 8 0  
Depreciation and amortization   3,115 2,684 2,062  
Non-cash items other than depreciation and amortization   27 145 (25)  
Investments in equity method accounted investees     0 0 12
Total assets     64,168 52,057 81,115
Total liabilities     28,245 15,163 43,231
Investments in fixed assets     557 481 1,140
Operating segments | Other          
Disclosure of operating segments [line items]          
Total revenues   25,677 21,754 17,311  
Gross profit   7,920 8,479 8,103  
Administrative expenses   0 0 0  
Selling expenses   0 0 0  
Other income   0 0 0  
Other expenses   0 0 0  
Interest expense   4,732 5,269 4,376  
Interest income   5,482 3,446 3,952  
Other net finance loss   0 0 0  
Income before income taxes and share of the profit of equity method accounted investees   4,456 2,477 (5,567)  
Income taxes   2,659 4,354 8,844  
Share of the profit of equity method accounted investees, net of tax   (15) 14 (3)  
Depreciation and amortization   811 402 500  
Non-cash items other than depreciation and amortization   $ 133 110 164  
Investments in equity method accounted investees     538 235 253
Total assets     166,984 135,456 162,788
Total liabilities     128,568 110,054 134,742
Investments in fixed assets     $ 474 $ 1,052 $ 1,073
[1] Convenience translation to U.S. dollars ($) – See Note 2.2.3